Santa Eulalia, Ibiza
Initializing 3D Map
Gross Yield
10.8%
€70.400/yr
Net Cap Rate
8.1%
NOI €52.800
Price / m²
€2031
320 m² total
5-Year IRR
8.7%
1.5x equity
Scenario Builder
Drag to adjust
5Y Total Return
€367.528
Cash-on-Cash
7.4%
Monthly Rent
€5867
Cap Rate Sensitivity
| Cap Rate | Implied Value | vs. Current |
|---|---|---|
| 6.1% | €865.574 | +33.2% |
| 6.6% | €800.000 | +23.1% |
| 7.1% | €743.662 | +14.4% |
| 7.6% | €694.737 | +6.9% |
| 8.1% | €651.852 | +0.3% |
| 8.6% | €613.953 | -5.5% |
| 9.1% | €580.220 | -10.7% |
| 9.6% | €550.000 | -15.4% |
| 10.1% | €522.772 | -19.6% |
Comparable Assets
Acquisition Cost Summary
Projections are estimates based on market benchmarks and do not constitute financial advice. Actual returns may vary. Rental yields based on regional averages (Savills, JLL EMEA 2025). Consult a qualified advisor before making investment decisions.
Propiedad ocupada sin justo título. Gran descuento por riesgo de posesión. Valor mercado €1.2M — ROI 84.6% post-recuperación.
Depósito seguro • Confirmación inmediata
Senior Luxury Property Consultant
Beachfront Villas & Penthouses


Jouri Hills, Jumeirah Golf Estates, Dubai
Utilizamos cookies para mejorar su experiencia de navegación. Puede elegir qué tipos de cookies aceptar. Política de Privacidad | Política de Cookies